[KGB] QoQ Quarter Result on 31-Mar-2016 [#1]

Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 103.58%
YoY- -87.64%
Quarter Report
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 109,199 61,175 94,489 78,481 91,452 35,888 40,585 92.87%
PBT 5,747 2,074 1,917 333 -6,745 1,194 1,536 140.04%
Tax -1,046 -57 -84 -57 -407 -213 -34 871.68%
NP 4,701 2,017 1,833 276 -7,152 981 1,502 113.22%
-
NP to SH 4,750 2,020 1,839 257 -7,182 977 1,502 114.70%
-
Tax Rate 18.20% 2.75% 4.38% 17.12% - 17.84% 2.21% -
Total Cost 104,498 59,158 92,656 78,205 98,604 34,907 39,083 92.06%
-
Net Worth 65,946 61,236 60,886 57,011 59,835 66,569 65,522 0.42%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - 1,070 - - - -
Div Payout % - - - 416.67% - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 65,946 61,236 60,886 57,011 59,835 66,569 65,522 0.42%
NOSH 222,375 219,565 221,566 214,166 222,352 222,045 217,681 1.42%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.30% 3.30% 1.94% 0.35% -7.82% 2.73% 3.70% -
ROE 7.20% 3.30% 3.02% 0.45% -12.00% 1.47% 2.29% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 49.58 27.86 42.65 36.64 41.13 16.16 18.64 91.40%
EPS 0.92 0.92 0.83 0.12 -3.23 0.44 0.69 21.03%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.2994 0.2789 0.2748 0.2662 0.2691 0.2998 0.301 -0.35%
Adjusted Per Share Value based on latest NOSH - 214,166
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.92 9.48 14.64 12.16 14.17 5.56 6.29 92.84%
EPS 0.74 0.31 0.29 0.04 -1.11 0.15 0.23 117.16%
DPS 0.00 0.00 0.00 0.17 0.00 0.00 0.00 -
NAPS 0.1022 0.0949 0.0944 0.0884 0.0927 0.1032 0.1015 0.45%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.285 0.285 0.26 0.26 0.29 0.325 0.355 -
P/RPS 0.57 1.02 0.61 0.71 0.71 2.01 1.90 -55.02%
P/EPS 13.22 30.98 31.33 216.67 -8.98 73.86 51.45 -59.41%
EY 7.57 3.23 3.19 0.46 -11.14 1.35 1.94 146.83%
DY 0.00 0.00 0.00 1.92 0.00 0.00 0.00 -
P/NAPS 0.95 1.02 0.95 0.98 1.08 1.08 1.18 -13.40%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 24/11/16 25/08/16 25/05/16 26/02/16 26/11/15 26/08/15 -
Price 0.43 0.25 0.32 0.255 0.275 0.33 0.255 -
P/RPS 0.87 0.90 0.75 0.70 0.67 2.04 1.37 -26.01%
P/EPS 19.94 27.17 38.55 212.50 -8.51 75.00 36.96 -33.60%
EY 5.02 3.68 2.59 0.47 -11.75 1.33 2.71 50.54%
DY 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 1.44 0.90 1.16 0.96 1.02 1.10 0.85 41.88%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment